Digiworld Balance Sheet

Financials in millions VND. Fiscal year is January - December.

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	1,742,002	1,406,664	1,450,369	827,784	1,494,332
Short-Term Investments	27,923	6,149	6,245	1,394	1,457
Trading Asset Securities	681,448	-	-	-	-
Cash & Short-Term Investments	2,451,374	1,412,813	1,456,614	829,178	1,495,789
Cash Growth	73.51%	-3.01%	75.67%	-44.57%	70.18%
Accounts Receivable	3,218,955	2,370,179	1,970,945	1,485,554	1,668,040
Other Receivables	44,868	85,328	48,997	31,147	27,260
Receivables	3,349,781	2,509,121	2,061,470	1,540,421	1,701,701
Inventory	4,436,218	3,500,842	3,016,489	3,254,339	2,888,111
Prepaid Expenses	18,776	18,919	15,516	27,077	9,447
Other Current Assets	445,050	330,008	252,370	131,336	160,448
Total Current Assets	10,701,199	7,771,703	6,802,459	5,782,350	6,255,496
Property, Plant & Equipment	55,884	69,148	53,168	32,283	34,421
Long-Term Investments	36,824	11,511	18,833	70,627	65,270
Goodwill	218,259	342,192	352,561	277,055	3,164
Other Intangible Assets	70,979	104,958	92,751	63,351	60,381
Long-Term Deferred Tax Assets	131,781	92,772	72,645	89,142	94,011
Other Long-Term Assets	41,928	107,041	66,616	40,612	32,080
Total Assets	11,256,853	8,499,324	7,459,033	6,355,421	6,544,823
Accounts Payable	3,524,411	2,302,534	1,529,744	1,210,401	2,844,456
Accrued Expenses	477,099	366,446	271,005	337,391	634,082
Short-Term Debt	2,899,171	2,486,579	2,317,187	1,914,826	1,117,228
Current Portion of Long-Term Debt	-	-	4,305	-	-
Current Income Taxes Payable	40,178	49,954	28,495	37,448	70,532
Current Unearned Revenue	-	-	-	247.45	47.57
Other Current Liabilities	838,990	279,279	665,264	381,952	86,950
Total Current Liabilities	7,779,849	5,484,792	4,816,000	3,882,267	4,753,295
Long-Term Debt	-	-	5,500	41,100	-
Long-Term Deferred Tax Liabilities	-	-	2,914	2,914	4,184
Other Long-Term Liabilities	4,534	2,534	7,769	5,859	6,059
Total Liabilities	7,784,383	5,487,326	4,832,183	3,932,139	4,763,538
Common Stock	2,213,202	2,193,202	1,672,244	1,632,299	885,520
Additional Paid-In Capital	61,234	61,234	61,234	61,234	61,234
Retained Earnings	1,164,369	725,864	867,344	707,125	838,718
Treasury Stock	-6,273	-6,273	-6,440	-6,303	-6,273
Total Common Equity	3,432,532	2,974,027	2,594,382	2,394,355	1,779,199
Minority Interest	39,938	37,972	32,468	28,927	2,085
Shareholders' Equity	3,472,470	3,011,999	2,626,850	2,423,282	1,781,285
Total Liabilities & Equity	11,256,853	8,499,324	7,459,033	6,355,421	6,544,823
Total Debt	2,899,171	2,486,579	2,326,992	1,955,926	1,117,228
Net Cash (Debt)	-447,797	-1,073,766	-870,378	-1,126,748	378,562
Net Cash Growth	-	-	-	-	51.81%
Net Cash Per Share	-2038.57	-5851.71	-4065.31	-5347.92	1849.88
Filing Date Shares Outstanding	221.17	219.17	217.17	212	206.86
Total Common Shares Outstanding	221.17	219.17	217.17	212	206.86
Working Capital	2,921,349	2,286,911	1,986,459	1,900,083	1,502,201
Book Value Per Share	15519.97	13569.58	11946.15	11294.23	8601.10
Tangible Book Value	3,143,295	2,526,877	2,149,070	2,053,949	1,715,655
Tangible Book Value Per Share	14212.20	11529.37	9895.65	9688.52	8293.90
Buildings	41,968	43,296	22,510	22,510	22,510
Machinery	75,643	75,470	61,485	48,470	39,817
Construction In Progress	-	2,099	14,909	-	318.29

Source: S&P Global Market Intelligence. Standard template. Financial Sources.